|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$247.1M
-40.93%
YoY
|
$418.3M
102.76%
YoY
|
$206.3M
4384.78%
YoY
|
$4.600M
-72.62%
YoY
|
$16.80M
147.06%
YoY
|
| Depreciation, Depletion And Amortization |
$90.40M
11.88%
YoY
|
$80.80M
10.99%
YoY
|
$72.80M
15.19%
YoY
|
$63.20M
10.1%
YoY
|
$57.40M
3.61%
YoY
|
| Cash From Operating Activities |
$569.3M
32.3%
YoY
|
$430.3M
195.33%
YoY
|
$145.7M
22.44%
YoY
|
$119.0M
-274.74%
YoY
|
-$68.10M
-181.07%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$191.6M
53.4%
YoY
|
$124.9M
65.21%
YoY
|
$75.60M
-38.49%
YoY
|
$122.9M
9.83%
YoY
|
$111.9M
-13.26%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$3.200M
-126.23%
YoY
|
-$12.20M
19.61%
YoY
|
-$10.20M
-69.82%
YoY
|
-$33.80M
-184.5%
YoY
|
$40.00M
-77.84%
YoY
|
| Cash From Investing Activities |
-$222.7M
52.33%
YoY
|
-$146.2M
22.45%
YoY
|
-$119.4M
-37.52%
YoY
|
-$191.1M
131.08%
YoY
|
-$82.70M
-690.71%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$59.60M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$595.3M
2018.51%
YoY
|
-$28.10M
106.62%
YoY
|
-$13.60M
-66.25%
YoY
|
-$40.30M
-199.02%
YoY
|
$40.70M
-93.28%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$569.3M
32.3%
YoY
|
$430.3M
195.33%
YoY
|
$145.7M
22.44%
YoY
|
$119.0M
-274.74%
YoY
|
-$68.10M
-181.07%
YoY
|
| Cash From Investing Activities |
-$222.7M
52.33%
YoY
|
-$146.2M
22.45%
YoY
|
-$119.4M
-37.52%
YoY
|
-$191.1M
131.08%
YoY
|
-$82.70M
-690.71%
YoY
|
| Cash From Financing Activities |
-$595.3M
2018.51%
YoY
|
-$28.10M
106.62%
YoY
|
-$13.60M
-66.25%
YoY
|
-$40.30M
-199.02%
YoY
|
$40.70M
-93.28%
YoY
|
| Net Change In Cash |
-$237.3M
-195.22%
YoY
|
$249.2M
1618.62%
YoY
|
$14.50M
-112.43%
YoY
|
-$116.7M
0.95%
YoY
|
-$115.6M
-116.32%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$569.3M
32.3%
YoY
|
$430.3M
195.33%
YoY
|
$145.7M
22.44%
YoY
|
$119.0M
-274.74%
YoY
|
-$68.10M
-181.07%
YoY
|
| Capital Expenditures |
$191.6M
53.4%
YoY
|
$124.9M
65.21%
YoY
|
$75.60M
-38.49%
YoY
|
$122.9M
9.83%
YoY
|
$111.9M
-13.26%
YoY
|
| Free Cash Flow |
$377.7M
23.67%
YoY
|
$305.4M
335.66%
YoY
|
$70.10M
-1897.44%
YoY
|
-$3.900M
-97.83%
YoY
|
-$180.0M
300.0%
YoY
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$91.10M
157.34%
YoY
|
$101.6M
0.89%
YoY
|
$87.60M
13.03%
YoY
|
$22.50M
-88.07%
YoY
|
$35.40M
-31.26%
YoY
|
$100.7M
-2.52%
YoY
|
$77.50M
49.33%
YoY
|
$188.6M
590.84%
YoY
|
$51.50M
116.39%
YoY
|
$103.3M
507.65%
YoY
|
$51.90M
-1098.08%
YoY
|
$27.30M
-178.0%
YoY
|
$23.80M
-14.39%
YoY
|
$17.00M
-41.78%
YoY
|
-$5.200M
-141.27%
YoY
|
-$35.00M
40.0%
YoY
|
$27.80M
N/A
|
$29.20M
-270.76%
YoY
|
$12.60M
8.62%
YoY
|
| Depreciation, Depletion And Amortization |
$26.20M
20.74%
YoY
|
$24.40M
13.49%
YoY
|
$22.00M
3.29%
YoY
|
$22.30M
16.15%
YoY
|
$21.70M
15.43%
YoY
|
$21.50M
14.36%
YoY
|
$21.30M
13.9%
YoY
|
$19.20M
6.08%
YoY
|
$18.80M
9.3%
YoY
|
$18.80M
16.05%
YoY
|
$18.70M
17.61%
YoY
|
$18.10M
14.56%
YoY
|
$17.20M
12.42%
YoY
|
$16.20M
8.72%
YoY
|
$15.90M
9.66%
YoY
|
$15.80M
3.95%
YoY
|
$15.30M
19.53%
YoY
|
$14.90M
-42.02%
YoY
|
$14.50M
33.03%
YoY
|
| Cash From Operating Activities |
$113.8M
78.37%
YoY
|
$183.2M
24.04%
YoY
|
$125.8M
27.72%
YoY
|
$196.4M
103.52%
YoY
|
$63.80M
-27.17%
YoY
|
$147.7M
226.77%
YoY
|
$98.50M
75.89%
YoY
|
$96.50M
119.32%
YoY
|
$87.60M
17420.0%
YoY
|
$45.20M
-10.85%
YoY
|
$56.00M
-1.23%
YoY
|
$44.00M
73.91%
YoY
|
$500.0K
-103.65%
YoY
|
$50.70M
-298.82%
YoY
|
$56.70M
-319.77%
YoY
|
$25.30M
38.25%
YoY
|
-$13.70M
-60.97%
YoY
|
-$25.50M
2450.0%
YoY
|
-$25.80M
-141.48%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$24.30M
97.56%
YoY
|
$149.4M
166.79%
YoY
|
$31.10M
6.87%
YoY
|
$23.20M
-6.83%
YoY
|
$12.30M
-44.34%
YoY
|
$56.00M
77.22%
YoY
|
$29.10M
29.91%
YoY
|
$24.90M
37.57%
YoY
|
$22.10M
110.48%
YoY
|
$31.60M
-64.25%
YoY
|
$22.40M
-166.08%
YoY
|
$18.10M
-194.76%
YoY
|
$10.50M
-17.97%
YoY
|
$88.40M
-339.57%
YoY
|
-$33.90M
16.1%
YoY
|
-$19.10M
-17.67%
YoY
|
$12.80M
-61.09%
YoY
|
-$36.90M
-47.06%
YoY
|
-$29.20M
-34.53%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$100.0K
N/A
|
-$3.400M
-71.67%
YoY
|
$100.0K
-150.0%
YoY
|
N/A
|
N/A
|
-$12.00M
N/A
|
-$200.0K
0.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
-$200.0K
N/A
|
-$5.000M
78.57%
YoY
|
-$5.000M
-83.87%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$2.800M
-123.73%
YoY
|
-$31.00M
-389.72%
YoY
|
$500.0K
-97.28%
YoY
|
$17.00M
-41.98%
YoY
|
| Cash From Investing Activities |
-$27.70M
76.43%
YoY
|
-$152.8M
124.71%
YoY
|
-$31.00M
5.8%
YoY
|
-$23.20M
-6.83%
YoY
|
-$15.70M
-34.58%
YoY
|
-$68.00M
115.19%
YoY
|
-$29.30M
29.65%
YoY
|
-$24.90M
7.79%
YoY
|
-$24.00M
-42.99%
YoY
|
-$31.60M
-64.25%
YoY
|
-$22.60M
-33.33%
YoY
|
-$23.10M
5.48%
YoY
|
-$42.10M
-10.23%
YoY
|
-$88.40M
142.86%
YoY
|
-$33.90M
177.87%
YoY
|
-$21.90M
92.11%
YoY
|
-$46.90M
106.61%
YoY
|
-$36.40M
-29.04%
YoY
|
-$12.20M
-20.26%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$300.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$319.9M
-215.15%
YoY
|
-$72.50M
246.89%
YoY
|
-$457.0M
-5958.97%
YoY
|
-$343.6M
38077.78%
YoY
|
$277.8M
-2070.21%
YoY
|
-$20.90M
-1050.0%
YoY
|
$7.800M
-213.04%
YoY
|
-$900.0K
-128.13%
YoY
|
-$14.10M
16.53%
YoY
|
$2.200M
-115.17%
YoY
|
-$6.900M
76.92%
YoY
|
$3.200M
-300.0%
YoY
|
-$12.10M
-40.39%
YoY
|
-$14.50M
866.67%
YoY
|
-$3.900M
-109.24%
YoY
|
-$1.600M
-105.63%
YoY
|
-$20.30M
-28.52%
YoY
|
-$1.500M
-101.15%
YoY
|
$42.20M
301.9%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$113.8M
78.37%
YoY
|
$183.2M
24.04%
YoY
|
$125.8M
27.72%
YoY
|
$196.4M
103.52%
YoY
|
$63.80M
-27.17%
YoY
|
$147.7M
226.77%
YoY
|
$98.50M
75.89%
YoY
|
$96.50M
119.32%
YoY
|
$87.60M
17420.0%
YoY
|
$45.20M
-10.85%
YoY
|
$56.00M
-1.23%
YoY
|
$44.00M
73.91%
YoY
|
$500.0K
-103.65%
YoY
|
$50.70M
-298.82%
YoY
|
$56.70M
-319.77%
YoY
|
$25.30M
38.25%
YoY
|
-$13.70M
-60.97%
YoY
|
-$25.50M
2450.0%
YoY
|
-$25.80M
-141.48%
YoY
|
| Cash From Investing Activities |
-$27.70M
76.43%
YoY
|
-$152.8M
124.71%
YoY
|
-$31.00M
5.8%
YoY
|
-$23.20M
-6.83%
YoY
|
-$15.70M
-34.58%
YoY
|
-$68.00M
115.19%
YoY
|
-$29.30M
29.65%
YoY
|
-$24.90M
7.79%
YoY
|
-$24.00M
-42.99%
YoY
|
-$31.60M
-64.25%
YoY
|
-$22.60M
-33.33%
YoY
|
-$23.10M
5.48%
YoY
|
-$42.10M
-10.23%
YoY
|
-$88.40M
142.86%
YoY
|
-$33.90M
177.87%
YoY
|
-$21.90M
92.11%
YoY
|
-$46.90M
106.61%
YoY
|
-$36.40M
-29.04%
YoY
|
-$12.20M
-20.26%
YoY
|
| Cash From Financing Activities |
-$319.9M
-215.15%
YoY
|
-$72.50M
246.89%
YoY
|
-$457.0M
-5958.97%
YoY
|
-$343.6M
38077.78%
YoY
|
$277.8M
-2070.21%
YoY
|
-$20.90M
-1050.0%
YoY
|
$7.800M
-213.04%
YoY
|
-$900.0K
-128.13%
YoY
|
-$14.10M
16.53%
YoY
|
$2.200M
-115.17%
YoY
|
-$6.900M
76.92%
YoY
|
$3.200M
-300.0%
YoY
|
-$12.10M
-40.39%
YoY
|
-$14.50M
866.67%
YoY
|
-$3.900M
-109.24%
YoY
|
-$1.600M
-105.63%
YoY
|
-$20.30M
-28.52%
YoY
|
-$1.500M
-101.15%
YoY
|
$42.20M
301.9%
YoY
|
| Net Change In Cash |
-$235.7M
-171.49%
YoY
|
-$42.10M
-171.6%
YoY
|
-$362.2M
-570.39%
YoY
|
-$170.4M
-341.02%
YoY
|
$329.7M
601.49%
YoY
|
$58.80M
272.15%
YoY
|
$77.00M
190.57%
YoY
|
$70.70M
193.36%
YoY
|
$47.00M
-187.36%
YoY
|
$15.80M
-130.27%
YoY
|
$26.50M
40.21%
YoY
|
$24.10M
1238.89%
YoY
|
-$53.80M
-33.99%
YoY
|
-$52.20M
-17.67%
YoY
|
$18.90M
350.0%
YoY
|
$1.800M
-94.9%
YoY
|
-$81.50M
-5.78%
YoY
|
-$63.40M
-181.49%
YoY
|
$4.200M
-92.68%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$113.8M
78.37%
YoY
|
$183.2M
24.04%
YoY
|
$125.8M
27.72%
YoY
|
$196.4M
103.52%
YoY
|
$63.80M
-27.17%
YoY
|
$147.7M
226.77%
YoY
|
$98.50M
75.89%
YoY
|
$96.50M
119.32%
YoY
|
$87.60M
17420.0%
YoY
|
$45.20M
-10.85%
YoY
|
$56.00M
-1.23%
YoY
|
$44.00M
73.91%
YoY
|
$500.0K
-103.65%
YoY
|
$50.70M
-298.82%
YoY
|
$56.70M
-319.77%
YoY
|
$25.30M
38.25%
YoY
|
-$13.70M
-60.97%
YoY
|
-$25.50M
2450.0%
YoY
|
-$25.80M
-141.48%
YoY
|
| Capital Expenditures |
$24.30M
97.56%
YoY
|
$149.4M
166.79%
YoY
|
$31.10M
6.87%
YoY
|
$23.20M
-6.83%
YoY
|
$12.30M
-44.34%
YoY
|
$56.00M
77.22%
YoY
|
$29.10M
29.91%
YoY
|
$24.90M
37.57%
YoY
|
$22.10M
110.48%
YoY
|
$31.60M
-64.25%
YoY
|
$22.40M
-166.08%
YoY
|
$18.10M
-194.76%
YoY
|
$10.50M
-17.97%
YoY
|
$88.40M
-339.57%
YoY
|
-$33.90M
16.1%
YoY
|
-$19.10M
-17.67%
YoY
|
$12.80M
-61.09%
YoY
|
-$36.90M
-47.06%
YoY
|
-$29.20M
-34.53%
YoY
|
| Free Cash Flow |
$89.50M
73.79%
YoY
|
$33.80M
-63.14%
YoY
|
$94.70M
36.46%
YoY
|
$173.2M
141.9%
YoY
|
$51.50M
-21.37%
YoY
|
$91.70M
574.26%
YoY
|
$69.40M
106.55%
YoY
|
$71.60M
176.45%
YoY
|
$65.50M
-755.0%
YoY
|
$13.60M
-136.07%
YoY
|
$33.60M
-62.91%
YoY
|
$25.90M
-41.67%
YoY
|
-$10.00M
-62.26%
YoY
|
-$37.70M
-430.7%
YoY
|
$90.60M
2564.71%
YoY
|
$44.40M
6.99%
YoY
|
-$26.50M
-61.03%
YoY
|
$11.40M
-83.41%
YoY
|
$3.400M
-96.82%
YoY
|
Loading...